| Revenue | NOK 4,1M | -52% |
| EBITDA | NOK -3,7M | -718% |
| Net profit | NOK -4,9M | -361% |
| Total assets | NOK 15,3M | -1% |
| Equity | NOK -2,6M | -212% |
| Employees | 5 | — |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 55 | 3 197 | 6 204 | 6 483 | 4 294 | 6 780 | 8 458 | 4 065 |
| Staff expenses | −0 | −2 943 | −5 137 | −4 418 | −4 416 | −2 965 | −3 596 | −3 861 |
| EBITDA | 43 | −1 635 | −1 761 | −279 | −2 214 | −878 | −455 | −3 727 |
| Depreciation & amort. | −0 | −27 | −66 | −75 | −206 | −0 | −44 | −69 |
| EBIT | 43 | −1 662 | −1 827 | −353 | −2 420 | −878 | −500 | −3 796 |
| Net financials | 0 | 21 | −60 | −91 | −423 | −346 | −562 | −1 098 |
| Profit before tax | 43 | −1 641 | −1 886 | −444 | −2 843 | −1 224 | −1 062 | −4 894 |
| Tax | 10 | −0 | −0 | −0 | −0 | −0 | −0 | −0 |
| Net profit | 33 | −1 641 | −1 886 | −444 | −2 843 | −1 224 | −1 062 | −4 894 |
| Item | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Total assets | 3 573 | 3 117 | 5 243 | 5 363 | 7 314 | 14 723 | 15 506 | 15 335 |
| Equity | 1 562 | −79 | 551 | 107 | 4 241 | 3 078 | 2 305 | −2 589 |
| Long-term debt | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 2 934 | 0 | 0 |
| Short-term debt | 10 | 1 196 | 2 692 | 3 256 | 1 073 | 8 711 | 2 081 | 2 789 |
| Total debt | 2 010 | 3 196 | 4 692 | 5 256 | 3 073 | 11 645 | 13 200 | 17 924 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
IS Chief Executive Officer | Chief Executive Officer | 2017 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2021 | — | — | |
| Board of Directors | 2022 | — | — | |
| Board of Directors | 2022 | — | — | |
| Chairman | 2022 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thefactory Holding As | Company | 48.3% | 48.3% | 2024 |
Auris As | Company | 21.5% | 21.5% | 2024 |
Nomah As | Company | 6.6% | 6.6% | 2024 |
Nettuno Capital As | Company | 5.8% | 5.8% | 2024 |
As Bemacs | Company | 4.4% | 4.4% | 2024 |
| Individual | 2.6% | 2.6% | 2024 | |
Daytona Invest As | Company | 2.3% | 2.3% | 2024 |
Tomorrow Today As | Company | 1.4% | 1.4% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Ingar Steffen Bentsen | Chief Executive Officer | 0 companies |
| Herman Helgesen Austgulen | Board of Directors | 0 companies |
| Davide De Picciotto | Board of Directors | 0 companies |
| Vibeke Siljan Krohn | Board of Directors | 0 companies |
| Birgit Marie Bjørndal Liodden | Board of Directors | 0 companies |
| Birgit Marie Liodden | Board of Directors | 0 companies |
| Nils Erik Høver | Chairman | 0 companies |